[VS] QoQ Annualized Quarter Result on 31-Jul-2018 [#4]

Announcement Date
25-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jul-2018 [#4]
Profit Trend
QoQ- 0.67%
YoY- -3.55%
Quarter Report
View:
Show?
Annualized Quarter Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 3,930,632 4,116,528 4,302,468 4,089,191 4,104,340 4,396,888 4,340,588 -6.41%
PBT 177,285 189,454 181,272 176,367 201,758 245,842 217,624 -12.80%
Tax -57,008 -61,102 -66,864 -38,133 -49,154 -60,216 -69,028 -12.00%
NP 120,277 128,352 114,408 138,234 152,604 185,626 148,596 -13.18%
-
NP to SH 145,508 155,506 159,240 150,766 149,766 182,540 183,964 -14.50%
-
Tax Rate 32.16% 32.25% 36.89% 21.62% 24.36% 24.49% 31.72% -
Total Cost 3,810,354 3,988,176 4,188,060 3,950,957 3,951,736 4,211,262 4,191,992 -6.18%
-
Net Worth 1,534,829 1,564,100 1,441,396 1,411,976 1,246,345 1,205,245 1,205,462 17.52%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div 67,412 71,912 68,637 79,003 61,875 76,930 78,617 -9.76%
Div Payout % 46.33% 46.24% 43.10% 52.40% 41.31% 42.14% 42.74% -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 1,534,829 1,564,100 1,441,396 1,411,976 1,246,345 1,205,245 1,205,462 17.52%
NOSH 1,816,352 1,815,031 1,715,948 1,697,150 1,333,533 1,311,365 1,310,284 24.39%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 3.06% 3.12% 2.66% 3.38% 3.72% 4.22% 3.42% -
ROE 9.48% 9.94% 11.05% 10.68% 12.02% 15.15% 15.26% -
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 217.68 228.97 250.73 243.27 309.55 342.92 331.27 -24.47%
EPS 8.21 8.86 9.28 9.27 11.73 14.60 14.04 -30.14%
DPS 3.73 4.00 4.00 4.70 4.67 6.00 6.00 -27.22%
NAPS 0.85 0.87 0.84 0.84 0.94 0.94 0.92 -5.15%
Adjusted Per Share Value based on latest NOSH - 1,697,150
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 99.89 104.62 109.34 103.92 104.31 111.74 110.31 -6.41%
EPS 3.70 3.95 4.05 3.83 3.81 4.64 4.68 -14.53%
DPS 1.71 1.83 1.74 2.01 1.57 1.96 2.00 -9.94%
NAPS 0.3901 0.3975 0.3663 0.3588 0.3168 0.3063 0.3064 17.52%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 1.14 0.81 1.60 1.68 2.25 3.05 3.08 -
P/RPS 0.52 0.35 0.64 0.69 0.73 0.89 0.93 -32.20%
P/EPS 14.15 9.36 17.24 18.73 19.92 21.42 21.94 -25.41%
EY 7.07 10.68 5.80 5.34 5.02 4.67 4.56 34.06%
DY 3.27 4.94 2.50 2.80 2.07 1.97 1.95 41.28%
P/NAPS 1.34 0.93 1.90 2.00 2.39 3.24 3.35 -45.80%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 25/06/19 26/03/19 14/12/18 25/09/18 28/06/18 28/03/18 14/12/17 -
Price 1.12 1.04 1.17 1.62 1.42 2.52 3.10 -
P/RPS 0.51 0.45 0.47 0.67 0.46 0.73 0.94 -33.55%
P/EPS 13.90 12.02 12.61 18.06 12.57 17.70 22.08 -26.60%
EY 7.19 8.32 7.93 5.54 7.95 5.65 4.53 36.18%
DY 3.33 3.85 3.42 2.90 3.29 2.38 1.94 43.50%
P/NAPS 1.32 1.20 1.39 1.93 1.51 2.68 3.37 -46.55%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment